[BONIA] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 2.44%
YoY- 4.43%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 477,640 323,608 156,713 579,812 441,608 303,695 152,233 114.17%
PBT 58,585 38,919 24,299 66,882 65,213 52,819 31,625 50.77%
Tax -18,751 -12,892 -7,686 -21,325 -19,252 -14,353 -8,075 75.26%
NP 39,834 26,027 16,613 45,557 45,961 38,466 23,550 41.91%
-
NP to SH 36,070 23,045 15,512 40,885 39,913 33,225 20,013 48.04%
-
Tax Rate 32.01% 33.13% 31.63% 31.88% 29.52% 27.17% 25.53% -
Total Cost 437,806 297,581 140,100 534,255 395,647 265,229 128,683 126.03%
-
Net Worth 296,382 284,282 284,050 270,169 268,102 260,074 251,925 11.43%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 10,080 - - - -
Div Payout % - - - 24.66% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 296,382 284,282 284,050 270,169 268,102 260,074 251,925 11.43%
NOSH 201,621 201,618 201,454 201,619 201,580 201,608 201,540 0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 8.34% 8.04% 10.60% 7.86% 10.41% 12.67% 15.47% -
ROE 12.17% 8.11% 5.46% 15.13% 14.89% 12.78% 7.94% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 236.90 160.51 77.79 287.58 219.07 150.64 75.53 114.12%
EPS 17.89 11.43 7.70 20.28 19.80 16.48 9.93 48.00%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.47 1.41 1.41 1.34 1.33 1.29 1.25 11.40%
Adjusted Per Share Value based on latest NOSH - 203,076
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 236.96 160.54 77.75 287.65 219.08 150.66 75.52 114.17%
EPS 17.89 11.43 7.70 20.28 19.80 16.48 9.93 48.00%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.4704 1.4103 1.4092 1.3403 1.3301 1.2902 1.2498 11.43%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.98 2.25 2.38 2.18 2.54 2.04 1.60 -
P/RPS 0.84 1.40 3.06 0.76 1.16 1.35 2.12 -46.02%
P/EPS 11.07 19.69 30.91 10.75 12.83 12.38 16.11 -22.11%
EY 9.04 5.08 3.24 9.30 7.80 8.08 6.21 28.41%
DY 0.00 0.00 0.00 2.29 0.00 0.00 0.00 -
P/NAPS 1.35 1.60 1.69 1.63 1.91 1.58 1.28 3.61%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 26/02/13 26/11/12 30/08/12 29/05/12 23/02/12 29/11/11 -
Price 2.08 2.01 2.41 2.64 2.33 2.27 1.68 -
P/RPS 0.88 1.25 3.10 0.92 1.06 1.51 2.22 -46.00%
P/EPS 11.63 17.59 31.30 13.02 11.77 13.77 16.92 -22.09%
EY 8.60 5.69 3.20 7.68 8.50 7.26 5.91 28.38%
DY 0.00 0.00 0.00 1.89 0.00 0.00 0.00 -
P/NAPS 1.41 1.43 1.71 1.97 1.75 1.76 1.34 3.44%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment